Quarterly report [Sections 13 or 15(d)]

Warrant Liability (Tables)

v3.25.2
Warrant Liability (Tables)
6 Months Ended
Jun. 30, 2025
Warrant Liability  
Schedule of warrant liabilities

​

​

​

​

​

​

Feb-2023

Warrant Liability Activity

​

Warrants

​

​

​

December 31, 2024

​

2,529

​

​

​

Warrant liability revaluation gain (loss)

​

(156)

Effects of foreign exchange rate changes

​

38

​

​

​

June 30, 2025

​

2,411

Schedule of fair value of warrant

​

The fair value of the warrant liabilities on June 30, 2025, was determined using the Black-Scholes model with the following assumptions:

​

​

​

​

​

Feb-2023

Warrant Liability Assumptions

​

Warrants

​

​

​

Expected forfeiture rate

​

—%

Expected life (years)

​

0.6

Expected volatility rate

​

72.7%

Risk free rate

​

2.6%

Expected dividend rate

​

—%

Exercise price

​

$ 1.50

Market price

​

$ 1.05

​